Untitled
Untitled
Untitled
780.060 m2
780.060 m2
1022.34
106.917 m3
H O J A D E P R E S U P U E S T O
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
70
36
70
36
1.450 m3
9.364 0.120 0.430 0.483 4.03
4.684 0.120 0.430 0.242 2.01
9.364 0.120 0.430 0.483 4.03
4.684 0.120 0.430 0.242 2.01
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
135
69
135
69
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
10.800 m3
10.800
10.801 m3
10.801
- - - - - - Vert. 3/8" -
- - - - - - Horiz. 3/8" -
1469
- - - - - - 3/8" 4
- - - - - - 3/8" 4
- - - - - - 3/8" 4
- - - - - - 3/8" 4
- - - - - - 6mm" 22
- - - - - - 6mm" 21
- - - - - - 6mm" 44
- - - - - - 6mm" 21
- - - - - - #16 88
- - - - - - #16 84
- - - - - - #16 176
- - - - - - #16 84
- - - - - -
- - - - - -
- - - - - -
- - - - - - 1/2" 4
- - - - - - 1/2" 4
- - - - - - 1/2" 4
- - - - - - 1/2" 4
- - - - - - 1/8" 2
- - - - - - 1/8" 2
- - - - - - 1/8" 2
- - - - - - 1/8" 2
- - - - - - 3/8" 44
- - - - - - 3/8" 21
- - - - - - 3/8" 45
- - - - - - 3/8" 21
- - - - - - #16 270
- - - - - - #16 126
- - - - - - #16 270
- - - - - - #16 126
- - - - - -
A
14.268 m3
6.616 0.600 0.650 5.161
2.530 0.600 0.650 1.973
6.616 0.600 0.650 5.160
2.530 0.600 0.650 1.973
1.600 m3
- 14.200 0.200 5.680
- 10.200 0.200 4.080
1.098 m3
6.616 0.600 0.050 0.397
2.530 0.600 0.050 0.152
6.616 0.600 0.050 0.397
2.530 0.600 0.050 0.152
45.218 m3
6.616 0.600 2.060 16.355
2.530 0.600 2.060 6.254
6.616 0.600 2.060 16.355
2.530 0.600 2.060 6.254
249.396 ml.
65.060 65.060
17.782 17.782
33.420 33.420
8.436 8.436
65.060 65.060
17.782 17.782
33.420 33.420
8.436 8.436
42.400 ml.
0.200 14.000
0.200 7.200
0.200 14.000
0.200 7.200
180.649 ml.
33.750 33.750
26.670 26.670
17.250 17.250
12.654 12.654
33.750 33.750
26.670 26.670
17.250 17.250
12.654 12.654
81.600 ml.
0.200 27.000
0.200 13.800
0.200 27.000
0.200 13.800
- - - - 1 4.025
- - - - 1 2.012
- - - - 1 4.025
- - - - 1 2.012
559.719 ml.
283.111 283.111
276.608 276.608
293.800 ml.
0.200 293.800
112.483 ml.
9.364 37.454
4.684 18.735
9.390 37.559
4.684 18.735
95.04 ml.
0.880 19.360
0.880 18.480
0.880 38.720
0.880 18.480
86.400 ml.
0.200 17.600
0.200 16.800
0.200 35.200
0.200 16.800
109.680 ml.
9.200 36.800
4.510 18.040
9.200 36.800
4.510 18.040
54.840 ml.
9.200 18.400
4.510 9.020
9.200 18.400
4.510 9.020
170 ml.
1.300 57.200
1.300 27.300
1.300 58.500
1.300 27.300
158.400 ml.
0.200 54.000
0.200 25.200
0.200 54.000
0.200 25.200
11.244 m2
22.800 m2
H O J A D E P R E S U P U E S T O
# PARTIDA UNIDAD METRADO PRECIO UNITARIO PARCIAL TOTAL
1.0. TRABAJOS PRELIMINARES S/0.00
1.1. ELIMINACION DE OBSTRUCCIONES m2. 49.690 S/0.00 S/0.00
1.2. TRAZO, NIVELES Y REPLANTEO m2. 49.690 S/0.00 S/0.00
2.0. CIMENTACIÓN S/5,154.28
2.1. EXCAVACIONES m3. 45.218 S/0.00 S/0.00
2.2. SOLADO 110kg/cm2 m3. 1.098 - -
Cemento INKA Amarillo und. 0.329 S/23.50 S/7.74
Arena gruesa m3. 1.207 S/50.00 S/60.36
2.3. CONCRETO 110 kg/cm2 + 30% P.G. m3. 1.600 - -
Cemento INKA Amarillo und. 4.800 S/23.50 S/112.80
Arena m3. 1.440 S/50.00 S/72.00
Piedra grande m3. 0.720 S/80.00 S/57.60
2.4. BLOQUETA DE CONCRETO 0.39 x 0.12 x 0.20 und. 141 S/1.80 S/253.08
2.5. CONCRETO 210 kg/cm2 m3. 14.268 - -
Cemento INKA Rojo und. 135.545 S/24.50 3320.857
Arena m3. 7.134 S/50.00 356.698
Piedra chancada m3. 11.414 S/80.00 913.147
3.0. VIGAS DE CIMENTACIÓN S/2,572.55
3.1. CONCRETO 210 kg/cm2 m3. 6.080 - -
Cemento INKA Rojo und. 57.760 S/24.50 1415.120
Arena m3. 3.040 S/50.00 152.000
Piedra chancada m3. 4.864 S/80.00 389.120
3.2. ACERO CORRUGADO Ø1/2" SUPERIOR E INFERIOR ml. 109.680 - -
Varilla de acero Ø1/2" L = 9.00 m und. 12 S/23.38 S/284.92
3.2. ACERO CORRUGADO Ø3/8"REFUERZO ml. 54.840 - -
Varilla de acero Ø3/8" L = 9.00 m und. 6 S/12.86 S/78.36
3.3. ESTRIBOS 3/8" und. 170
Varilla de acero Ø3/8" L = 9.00 m und. 19 S/12.86 S/242.91
3.4. ALAMBRE # 16 ml. 158.000 - -
Rollo de alambre #16 kg. 2.528 S/4.00 S/10.11
3.5. ENCOFRADO m2. 22.800 S/0.00 S/0.00
4.0. VIGAS S/1,426.44
4.1. CONCRETO 210 kg/cm2 m3. 3.730 - -
Cemento INKA Rojo und. 35.435 S/24.50 868.158
Arena m3. 1.865 S/50.00 93.250
Piedra chancada m3. 2.984 S/80.00 238.720
4.2. ACERO CORRUGADO Ø3/8" SUPERIOR E INFERIOR ml. 112.480 - -
Varilla de acero Ø3/8" L = 9.00 m und. 12 S/12.86 S/160.72
4.3. ESTRIBOS 6mm und. 95.00
Varilla de acero 6mm L = 9.00 m und. 11 S/5.69 S/60.06
4.4. ALAMBRE # 16 ml. 86.400 - -
Rollo de alambre #16 kg. 1.382 S/4.00 S/5.53
4.5. ENCOFRADO m2. 11.240 S/0.00 S/0.00
6.0. MUROS DE ALBAÑILERÍA ARMADA S/1,112.56
6.1. BLOQUETA DE CONCRETO 0.39 x 0.12 x 0.20 und. 243 S/1.80 S/436.92
6.2. CONCRETO TENDEL m3. 1.119 - -
Cemento INKA Amarillo und. 5.593 S/23.50 131.426
Arena m3. 0.559 S/50.00 27.963
Confitillo m3. 0.336 S/80.00 26.845
6.2. GROUT m3. 0.795 - -
Cemento INKA Amarillo und. 3.973 S/23.00 91.388
Arena m3. 0.397 S/50.00 19.867
Confitillo m3. 0.238 S/80.00 19.072
6.3. ACERO CORRUGADO Ø3/8" ml. 249.396 - -
Varilla de acero Ø3/8" L = 9.00 m und. 28 S/12.86 S/356.36
6.4. ALAMBRE # 16 ml. 42.400 - -
Rollo de alambre #16 kg. 0.678 S/4.00 S/2.71
7.0. MURO ARMADO S/712.04
7.1. CONCRETO 210 kg/cm2 m3. 1.450 - -
Cemento INKA Rojo und. 13.047 S/24.50 S/319.66
Arena m3. 0.725 S/50.00 S/36.24
Piedra chancada m3. 1.160 S/80.00 S/92.78
7.2. ACERO CORRUGADO Ø3/8" ml. 180.649 - -
Varilla de acero Ø3/8" L = 9.00 m und. 20 S/12.86 S/258.13
7.3. ALAMBRE # 16 ml. 81.600 - -
Rollo de alambre #16 kg. 1.306 S/4.00 S/5.22
7.4. ENCOFRADO m2. 62.020 S/0.00 S/0.00 DUCHA 69.95
8.0. LOSAS S/5,026.24 8.0. DUCHA PREFABRICADAS S/62.70
8.1. CONCRETO 210 kg/cm2 m3. 10.800 - - 8.1. CONCRETO 210 kg/cm2 m3. 0.102 - -
Cemento INKA Rojo und. 97.200 S/24.50 S/2,381.40 Cemento INKA Rojo und. 0.914 S/24.50 S/22.38
Arena m3. 5.400 S/50.00 S/270.00 Arena m3. 0.051 S/50.00 S/2.54
Piedra chancada m3. 8.640 S/80.00 S/691.20 Piedra chancada m3. 0.081 S/80.00 S/6.50
8.2. ACERO CORRUGADO Ø3/8" ml. 559.900 - - 8.2. ACERO CORRUGADO Ø3/8" ml. 17.250 - -
Varilla de acero Ø3/8" L = 9.00 m und. 62 S/12.86 S/800.03 Varilla de acero Ø3/8" L = 9.00 m und. 2 S/12.86 S/25.72
8.3. ALAMBRE # 16 ml. 293.800 - - 8.3. ALAMBRE # 16 ml. 87.000 - -
Rollo de alambre #16 kg. 4.701 S/4.00 S/18.80 Rollo de alambre #16 kg. 1.392 S/4.00 S/5.57
8.4. PIEDRA CHACADA m2. 10.810 S/80.00 S/864.80
9.0. ENCHAPES S/1,766.13 132.65225
9.1. PEPELMA 0.30 x 0.30 EN PISO m2. 17.716 - - mano de obra 21.315
Pepelma 0.30x0.30 m2. 18 S/26.13 S/470.34 153.96725
9.2. CERÁMICA 0.30 x 0.30 EN PARED m2. 49.690 - -
Caja de cerámico 0.30 x 0.20 und. 50 S/26.13 S/1,295.79
ESCALERA DE PISCINA 2 PASOS S/. 756.90
MANO DE OBRA DE ENCHAPE S/. 1,081.44
MANO DE OBRA DE INSTALACIONES DE PISCINA
MANO DE OBRA DE MUROS S/. 725.50
MANO DE OBRA DE EXCAVACION S/. 904.37
MANO DE OBRA DE MURO ARMADO ENCOFRADO S/. 3,379.50
MANO DE OBRA DE MURO ARMADO VASEADO S/. 1,351.80
MANO DE OBRA DE VIGAS S/. 3,374.40
LOSA VASEADO S/. 216.00
SUBTOTAL DE MANO DE OBRA
S/. 11,033.00
COSTO DE MATERIALES S/. 18,527.13
COSTO DIRECTO S/. 29,560.13
GG S/. 4,434.02
UTILIDAD S/. 3,399.42
TOTAL S/. 37,393.57
8.00 TARIMA
8.1. PILAR
6"x6" 1 166.225 0.150 1.300
8.2. CONCRETO POBRE PG 30%
EXCAVACION 109 0.600 0.300 1.300
MADERA PARA ENTERRADA 109 0.150 0.150 1.200
8.3. VIGAS
2"x6" 1 391.206 0.050 0.150
8.4. CORREAS
2"x2" 1 739.570 0.050 0.050
8.5. TABLAS PISO
1
55.408 unid
55.408
22.563 m3
0.234 25.506
0.027 2.943
130.402 unid
130.402
246.523 unid
246.523
805.933 unid
362.670 805.933
H O J A D E P R E S U P U E S T O
# PARTIDA UNIDAD METRADO PRECIO UNITARIO PARCIAL TOTAL
1.0. TRABAJOS PRELIMINARES S/0.00
1.1. ELIMINACION DE OBSTRUCCIONES m2. 780.060 S/0.00 S/0.00
1.2. TRAZO, NIVELES Y REPLANTEO m2. 780.060 S/0.00 S/0.00
2.0. CIMENTACIÓN S/35,905.94
2.1. EXCAVACIONES m3. 1022.337 S/0.00 S/0.00
2.2. SOLADO 110kg/cm2 m3. 8.266 - -
Cemento INKA Amarillo und. 2.480 S/23.50 S/58.28
Arena gruesa m3. 9.093 S/50.00 S/454.64
2.3. CONCRETO 110 kg/cm2 + 30% P.G. m3. 4.830 - -
Cemento INKA Amarillo und. 14.491 S/23.50 S/340.54
Arena m3. 4.347 S/50.00 S/217.37
Piedra grande m3. 2.174 S/80.00 S/173.89
2.4. BLOQUETA DE CONCRETO 0.39 x 0.12 x 0.20 und. 48 S/1.80 S/85.50
2.5. CONCRETO 210 kg/cm2 m3. 107.461 - -
Cemento INKA Rojo und. 1020.884 S/24.50 25011.654
Arena m3. 53.731 S/50.00 2686.536
Piedra chancada m3. 85.969 S/80.00 6877.533
3.0. VIGAS DE CIMENTACIÓN S/17,548.32
3.1. CONCRETO 210 kg/cm2 m3. 33.065 - -
Cemento INKA Rojo und. 314.118 S/24.50 7695.894
Arena m3. 16.533 S/50.00 826.627
Piedra chancada m3. 26.452 S/80.00 2116.164
3.2. ACERO CORRUGADO Ø1/2" SUPERIOR E INFERIOR ml. 1155.784 - -
Varilla de acero Ø1/2" L = 9.00 m und. 128 S/23.38 S/3,002.47
3.2. ACERO CORRUGADO Ø3/8"REFUERZO ml. 577.892 - -
Varilla de acero Ø3/8" L = 9.00 m und. 64 S/12.86 S/825.74
3.3. ESTRIBOS 3/8" ml. 2071
Varilla de acero Ø3/8" L = 9.00 m und. 230 S/12.86 S/2,959.09
3.4. ALAMBRE # 16 ml. 1911.600 - -
Rollo de alambre #16 kg. 30.586 S/4.00 S/122.34
3.5. ENCOFRADO m2. 195.859 S/0.00 S/0.00
4.0. VIGAS S/2,585.03
4.1. CONCRETO 210 kg/cm2 m3. 3.373 - -
Cemento INKA Rojo und. 32.040 S/24.50 784.986
Arena m3. 1.686 S/50.00 84.316
Piedra chancada m3. 2.698 S/80.00 215.850
4.2. ACERO CORRUGADO Ø3/8" SUPERIOR E INFERIOR ml. 743.296 - -
Varilla de acero Ø3/8" L = 9.00 m und. 83 S/12.86 S/1,062.09
4.3. ESTRIBOS 6mm und. 658.12
Varilla de acero 6mm L = 9.00 m und. 73 S/5.69 S/416.08
4.4. ALAMBRE # 16 ml. 339.200 - -
Rollo de alambre #16 kg. 5.427 S/4.00 S/21.71
4.5. ENCOFRADO m2. 60.098 S/0.00 S/0.00
5.0. LOSAS MACIZAS S/1,822.97
5.1. CONCRETO 210 kg/cm2 m3. 3.563 - -
Cemento INKA Rojo und. 33.849 S/24.50 S/829.29
Arena m3. 1.782 S/50.00 S/89.08
Piedra chancada m3. 2.850 S/80.00 S/228.03
5.2. ACERO CORRUGADO Ø3/8" ml. 460.489 - -
Varilla de acero Ø3/8" L = 9.00 m und. 51 S/12.86 S/657.99
5.3. ALAMBRE # 16 ml. 290.400 - -
Rollo de alambre #16 kg. 4.646 S/4.00 S/18.59
5.4. ENCOFRADO m2. 35.637 S/0.00 S/0.00
6.0. MUROS DE ALBAÑILERÍA ARMADA S/29,906.10
6.1. BLOQUETA DE CONCRETO 0.39 x 0.12 x 0.20 und. 8715 S/1.80 S/15,686.14
6.2. CONCRETO TENDEL m3. 40.157 - -
Cemento INKA Amarillo und. 200.783 S/23.50 4718.390
Arena m3. 20.078 S/50.00 1003.913
Confitillo m3. 12.047 S/80.00 963.756
6.2. GROUT m3. 15.255 - -
Cemento INKA Amarillo und. 76.275 S/23.00 1754.327
Arena m3. 7.628 S/50.00 381.375
Confitillo m3. 4.577 S/80.00 366.120
6.3. ACERO CORRUGADO Ø3/8" ml. 3503.642 - -
Varilla de acero Ø3/8" L = 9.00 m und. 389 S/12.86 S/5,006.31
6.4. ALAMBRE # 16 ml. 402.600 - -
Rollo de alambre #16 kg. 6.442 S/4.00 S/25.77
6.0. IMPOSTA S/1,145.83
6.1. BLOQUETA DE CONCRETO 0.39 x 0.12 x 0.20 ml. 521 S/2.20 S/1,145.83
7.0. MURO ARMADO S/7,381.26
7.1. CONCRETO 210 kg/cm2 m3. 16.399 - -
Cemento INKA Rojo und. 147.591 S/24.50 S/3,615.99
Arena m3. 8.200 S/50.00 S/409.98
Piedra chancada m3. 13.119 S/80.00 S/1,049.54
7.2. ACERO CORRUGADO Ø3/8" ml. 1581.672 - -
Varilla de acero Ø3/8" L = 9.00 m und. 176 S/12.86 S/2,260.03
7.3. ALAMBRE # 16 ml. 714.400 - -
Rollo de alambre #16 kg. 11.430 S/4.00 S/45.72
7.4. ENCOFRADO m2. 147.458 S/0.00 S/0.00
8.0. LOSAS S/41,386.86
8.1. CONCRETO 210 kg/cm2 m3. 93.577 - -
Cemento INKA Rojo und. 842.190 S/24.50 S/20,633.66
Arena m3. 46.788 S/50.00 S/2,339.42
Piedra chancada m3. 74.861 S/80.00 S/5,988.91
8.2. ACERO CORRUGADO Ø3/8" ml. 3338.633 - -
Varilla de acero Ø3/8" L = 9.00 m und. 371 S/12.86 S/4,770.54
8.3. ALAMBRE # 16 ml. 2628.200 - -
Rollo de alambre #16 kg. 42.051 S/4.00 S/168.20
8.4. PIEDRA CHACADA m2. 93.577 S/80.00 S/7,486.13
9.0. ENCHAPES S/19,574.24
9.1. PEPELMA 0.30 x 0.30 EN PISO m2. 532.370 - -
Pepelma 0.33 x 0.33 m2. 532 S/26.13 S/13,910.83
9.2. PEPELMA 0.30 x 0.30 EN PARED m2. 216.740 - -
Pepelma 0.33 x 0.33 und. 217 S/26.13 S/5,663.42
7.0. ESCALERA S/6,801.36
7.1. CONCRETO 210 kg/cm2 m3. 5.710 - -
Cemento INKA Rojo und. 51.390 S/24.50 S/1,259.06
Arena m3. 2.855 S/50.00 S/142.75
Piedra chancada m3. 4.568 S/80.00 S/365.44
2.3. CONCRETO 110 kg/cm2 + 30% P.G. m3. 3.600 - -
Cemento INKA Amarillo und. 10.800 S/23.50 S/253.80
Arena m3. 3.240 S/50.00 S/162.00
Piedra grande m3. 1.620 S/80.00 S/129.60
7.2. ACERO CORRUGADO Ø5/8" ml. 49.200 - -
Varilla de acero Ø3/8" L = 9.00 m und. 5 S/46.37 S/253.49
7.2. ACERO CORRUGADO Ø1/2" ml. 268.900 - -
Varilla de acero Ø3/8" L = 9.00 m und. 30 S/23.38 S/698.54
7.2. ACERO CORRUGADO Ø3/8" ml. 880.400 - -
Varilla de acero Ø3/8" L = 9.00 m und. 98 S/12.86 S/1,257.99
7.3. ALAMBRE # 16 ml. 448.200 - -
Rollo de alambre #16 kg. 7.171 S/4.00 S/28.68
7.4. ENCOFRADO m2. 45.000 S/50.00 S/2,250.00
8.0. COBERTURA S/1,979.34
8.1. VIGAS DE MADERA ml. 24.200 - -
4"x2" ml. 8.067 S/25.00 S/201.67
8.2. CORREAS ml. 274.895 - -
2"x2" ml. 91.632 S/15.00 S/1,374.48
8.2. CALAMINAS GALVANIZADAS und. 18.000 - -
2"x2" und. 18.000 S/22.40 S/403.20
10.0. PUERTAS S/1,678.80
10.4. PUERTA MADERA CONTRAPLACADA - 0.76 x 2.13 und. 12 S/139.90 S/1,678.80
12.0. APARATOS SANITARIOS S/1,262.00
12.1. BAÑO COMPLETO + ACCESORIOS und. 4 S/315.50 S/1,262.00
13.0. VIGACERO S/2,500.00
14.0. TARIMA S/27,387.95
14.1. CONCRETO 110 kg/cm2 + 30% P.G. m3. 22.563 - -
Cemento INKA Rojo und. 67.689 S/24.00 S/1,624.54
Arena m3. 20.307 S/50.00 S/1,015.34
Piedra grande m3. 10.153 S/80.00 S/812.27
14.2. PILAR ml. 55.408 - -
6"x6" ml. 18.469 S/35.00 S/646.43
14.2. VIGA ml. 130.402 - -
2"x6" ml. 43.467 S/25.00 S/1,086.68
14.2. CORREAS ml. 246.523 - -
2"x2" ml. 82.174 S/25.00 S/2,054.36
14.2. TABLILLA ml. 362.670 - -
1"x0.15x3.00 ml. 805.933 S/25.00 S/20,148.33
7.0. PISOS S/5,700.54
7.1. NIVELADO Y APISONADO m2. 285.317 0.000 S/0.00
7.2. FALSO PISO m2. 285.317 - -
Cemento INKA Amarillo und. 142.659 S/23.50 S/3,352.48
Hormigón m3. 37.091 S/50.00 S/1,854.56
7.3. PISO PULIDO m2. 285.317 - -
Cemento INKA Amarillo und. 21 S/23.50 S/493.50
13.0. INSTALACIONES SANITARIAS - AGUA S/257.30
13.1. CAJA DE CONCRETO + TAPA und. 1 S/40.00 S/40.00
13.2. TUBO PVC 1/2" ml. 59.522 - -
Tubo 1/2" x 5m und. 5 S/6.00 S/30.00
13.3. VÁLVULA CHECK 1/2" und. 4 S/35.00 S/140.00
13.4. VÁLVULA COMPUERTA 1/2" und. 1 S/10.00 S/10.00
13.5. CODO SIMPLE 90 - 1/2" und. 22 S/0.40 S/8.80
13.6. CODO MIXTO 90 - 1/2" und. 12 S/0.50 S/6.00
13.7. TEE 1/2" und. 3 S/0.50 S/1.50
13.8. ADAPTADOR UNIVERSAL 1/2" und. 10 S/0.50 S/5.00
13.9. TEFLÓN + CINTA AISLANTE und. 2 S/2.00 S/4.00
13.10. PEGAMENTO REGULAR NICOLL und. 2 S/6.00 S/12.00
14.0. INSTALACIONES SANITARIAS - DESAGUE S/267.20
14.1. CAJA DE CONCRETO + TAPA und. 2 S/43.00 S/86.00
14.2. TUBERÍA PVC 2" ml. 10.860 - -
Tubo 2" x 3m und. 5 S/7.00 S/35.00
14.3. TUBERÍA PVC 4" ml. 62.920 - -
Tubo 4" x 3m und. 3 S/17.00 S/51.00
14.4. SUMIDERO 2" und. 4 S/2.00 S/8.00
14.5. REGISTRO ROSCADO 4" und. 2 S/7.00 S/14.00
14.6. CODO 45 - 4" und. 7 S/2.50 S/17.50
14.7. CODO 45 - 2" und. 5 S/0.70 S/3.50
14.8. CODO 90 - 2" und. 6 S/0.70 S/4.20
14.9. CODO 90 - 4" CON REDUCCIÓN A VENTILACIÓN. und. 4 S/1.50 S/6.00
14.10. YEE 4" CON REDUCCIÓN A 2" und. 3 S/4.00 S/12.00
14.11. YEE 4" und. 4 S/5.00 S/20.00
14.12. YEE DOBLE 2" und. 2 S/5.00 S/10.00
SISTEMA SALITRAL(EQUIPOS) S/. 60,120.00
MATERIALES DE TUBERIA PISCINA S/. 6,126.00
04 DUCHAS EXTERIOR DE PISCINA S/. 1,800.00
ESCALERA PARA PISCINA 3 PASOS S/. 866.00
TOBOGAN FIBRA DE VIDRIO S/. 20,000.00
MANO DE OBRA DE ENCHAPE S/. 11,985.76
MANO DE OBRA DE MADERA S/. 10,880.10
MANO DE OBRA DE INSTALACIONES DE PISCINA S/. 12,500.00
MANO DE OBRA DE MUROS S/. 20,914.86
MANO DE OBRA DE ESCALERA S/. 2,364.00
MANO DE OBRA DE EXCAVACION S/. 25,558.43
MURO ARMADO ENCOFRADO S/. 10,837.00
MANO DE OBRA DE MURO ARMADO VASEADO S/. 4,334.80
LOSA VASEADO S/. 10,647.40
LOSA MASIZA VASEADO S/. 2,565.00
VIGAS MANO DE OBRA S/. 27,947.40
PISOS MANO DE OBRA S/. 2,139.88
IMPOSTA COLOCACIÓN S/. 639.53
INSTALACIÓN ELECTRICAS MANO DE OBRA S/. 3,500.00
COLOCACION DE PUERTAS S/. 360.00
COBERTURA MANO DE OBRA S/. 463.80
SUB TOTAL MANO DE OBRA S/. 147,637.95
COSTO MATERIALES S/. 294,003.05
COSTO DIRECRO S/. 441,641.00
GG S/. 66,246.15
UTILIDAD S/. 50,788.71
TOTAL S/. 558,675.86